Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.63% first-year return on $111k initial cash invested.
-15.63%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$2,154
Rent
-$1,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,640
Closing costs
1%
$4,432
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,154
Total Expenses
$3,601
Mortgage P&I
101%
$2,184
Property Taxes
10%
$226
Home Insurance
7%
$158
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538